Loan calculator

Annuity / fixed payments

Total 35552.28 EUR

Month	Starting balance	Repayment	Interest paid	Principal paid	Balance
1	35000.00	2962.69	84.58	2878.11	32121.89
2	32121.89	2962.69	77.63	2885.06	29236.83
3	29236.83	2962.69	70.66	2892.03	26344.80
4	26344.80	2962.69	63.67	2899.02	23445.78
5	23445.78	2962.69	56.66	2906.03	20539.75
6	20539.75	2962.69	49.64	2913.05	17626.70
7	17626.70	2962.69	42.60	2920.09	14706.61
8	14706.61	2962.69	35.54	2927.15	11779.46
9	11779.46	2962.69	28.47	2934.22	8845.24
10	8845.24	2962.69	21.38	2941.31	5903.93
11	5903.93	2962.69	14.27	2948.42	2955.51
12	2955.51	2962.69	7.14	2955.55	0.00